investorscraft@gmail.com

Intrinsic ValueTanac Automation Co., Ltd. (300461.SZ)

Previous Close$34.31
Intrinsic Value
Upside potential
Previous Close
$34.31

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Tanac Automation Co., Ltd. operates as a specialized provider of integrated automation systems and solutions, serving a global client base from its base in Jiashan, China. The company's core revenue model is built on designing, producing, and selling customized automation equipment, including winding systems, non-standard machinery, assembly lines, and testing apparatus. It primarily targets industrial manufacturing sectors, offering tailored solutions that enhance production efficiency and enable smart factory transformations for its customers. Founded in 2003, Tanac has established a niche position within the industrial machinery sector by focusing on high-value, application-specific automation rather than standardized products. Its business spans multiple high-growth industries, including transformer and motor manufacturing, consumer electronics, automotive, home appliances, and medical devices, requiring sophisticated production processes. This diversification helps mitigate cyclical risks inherent in individual end-markets. The company's market positioning is that of a specialized solution provider competing on technical expertise and the ability to deliver complex, integrated systems. It operates under the Tanac brand and supplements equipment sales with after-sale services, creating recurring revenue streams and deepening client relationships. The competitive landscape includes larger, generalist industrial automation firms and other specialized players, with Tanac aiming to differentiate through deep domain knowledge in its chosen verticals.

Revenue Profitability And Efficiency

For the fiscal year, Tanac Automation reported revenue of CNY 226.1 million but experienced significant financial strain, with a net loss of CNY 153.6 million. This substantial loss, translating to a diluted EPS of -CNY 0.99, indicates severe pressure on profitability. Operational efficiency was challenged, as evidenced by negative operating cash flow of CNY 39.6 million, suggesting that core business activities consumed cash rather than generating it during the period.

Earnings Power And Capital Efficiency

The company's current earnings power is severely constrained, with the reported net loss reflecting operational difficulties or market headwinds. Capital expenditure was modest at CNY 6.6 million, which may indicate a cautious approach to investing in new capacity amidst financial challenges. The negative cash flow from operations highlights inefficiencies in converting revenue into usable cash, raising questions about the sustainability of its business model under current conditions.

Balance Sheet And Financial Health

Tanac's balance sheet shows a cash position of CNY 72.2 million against total debt of CNY 92.6 million, indicating a leveraged position with debt exceeding liquid assets. This financial structure, combined with negative cash flow, points to potential liquidity constraints. The company's financial health appears strained, requiring careful management of obligations and potentially necessitating external financing or operational restructuring to improve stability.

Growth Trends And Dividend Policy

Current financial results suggest a contractionary phase rather than growth, with the company reporting a substantial net loss. In line with its unprofitable status and need to conserve capital, Tanac maintained a dividend per share of CNY 0, suspending shareholder returns to prioritize financial stabilization. The trends indicate the company is navigating a challenging period that has interrupted its growth trajectory and forced a conservative financial policy.

Valuation And Market Expectations

With a market capitalization of approximately CNY 3.21 billion, the market valuation appears to incorporate expectations for a future recovery or potential growth prospects beyond the current depressed financial performance. The beta of 0.731 suggests the stock is less volatile than the broader market, which may reflect investor perception of its niche positioning or limited trading liquidity. The valuation implies investors are looking through near-term challenges toward long-term automation industry trends.

Strategic Advantages And Outlook

Tanac's strategic advantage lies in its specialized, customized automation solutions for diverse industrial sectors, which can create high switching costs and client loyalty. However, the outlook is clouded by its current financial performance, requiring successful execution of a turnaround strategy. The company's future depends on restoring profitability, managing its debt load, and capitalizing on the long-term global trend toward industrial automation and smart manufacturing, particularly in its core Chinese market.

Sources

Company Financial ReportsShenzhen Stock Exchange Filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount